Valuation Shanghai MicroPort MedBot (Group) Co., Ltd.

Equities

Market Closed - Hong Kong S.E. Other stock markets 09:09:20 10/04/2026 BST			5-day change	1st Jan Change
28.50 ^HKD	+4.24%		+7.71%	+17.28%

03-30	Jefferies Adjusts Shanghai MicroPort MedBot (Group)'s Price Target to HK$40 From HK$35, Keeps at Buy	MT
03-27	Shanghai MicroPort's 2025 Loss Narrows as Revenue More Than Doubles; Shares Up 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	45,724	26,964	18,142	8,992	25,625	25,625	-
Change	-	-41.03%	-32.72%	-50.44%	184.98%	0%	-
Enterprise Value (EV) ¹	43,988	26,436	18,230	9,071	25,424	25,660	25,599
Change	-	-39.9%	-31.04%	-50.24%	180.28%	0.93%	-0.24%
P/E ratio	-75.7x	-23.6x	-17.9x	-13.5x	-91x	246x	90x
PBR	19.1x	19x	34.9x	31.1x	206x	49.2x	55.2x
PEG	-1x	-0.3x	1.6x	0.4x	1.4x	-2x	1x
Capitalization / Revenue	21,267x	1,248x	173x	35x	40.9x	22.4x	15.4x
EV / Revenue	20,459x	1,224x	174x	35.3x	45.4x	22.4x	15.4x
EV / EBITDA	-85.2x	-26.6x	-21.1x	-24.5x	-189x	85.3x	53.3x
EV / EBIT	-79.7x	-24.1x	-18.7x	-18.6x	-106x	213x	94.6x
EV / FCF	-65.5x	-24.3x	-28.8x	-26.7x	-282x	-118x	85.1x
FCF Yield	-1.53%	-4.11%	-3.47%	-3.75%	-0.35%	-0.85%	1.18%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.63	-1.19	-1.06	-0.66	-0.24	0.1009	0.2762
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	2.15	21.6	104.6	257.2	551.1	1,146	1,661
EBITDA ¹	-516.3	-994.6	-863.4	-370.9	-126.3	300.8	480.1
EBIT ¹	-551.7	-1,095	-975.1	-488.8	-235.3	120.3	270.7
Net income ¹	-582.9	-1,140	-1,012	-642.4	-249.7	79.14	281.9
Net Debt ¹	-1,736	-528	87.73	79.1	-201.2	34.73	-25.74
Reference price ²	47.70	28.13	18.93	8.94	24.85	24.85	24.85
Nbr of stocks (in thousands)	958,594	958,594	958,594	1,006,194	1,031,330	1,031,330	-
Announcement Date	29/03/22	29/03/23	27/03/24	27/03/25	26/03/26	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SHANGHAI MICROPORT MEDBOT (GROUP) CO., LTD.	-98.25x	43.54x	-181.47x	-.--%	3.75B
INTUITIVE SURGICAL, INC.	52.4x	13.35x	31.12x	-.--%	160B
DANAHER CORPORATION	30.17x	5.74x	17.91x	0.72%	134B
BOSTON SCIENTIFIC CORPORATION	25.24x	4.37x	14.61x	-.--%	91.83B
SIEMENS HEALTHINEERS AG	18.86x	2.24x	11.07x	2.79%	49.47B
EDWARDS LIFESCIENCES CORPORATION	27.47x	6.13x	19.7x	-.--%	44.9B
GE HEALTHCARE TECHNOLOGIES INC.	15.08x	1.74x	9.43x	0.22%	33.39B
RESMED, INC.	21.55x	5.67x	14.55x	1.07%	33.2B
AGILENT TECHNOLOGIES, INC.	22.12x	4.53x	15.73x	0.89%	32.52B
Average	12.74x	9.70x	-5.26x	0.63%	64.81B
Weighted average by Cap.	31.70x	7.29x	18.49x	0.53%